Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.43% first-year return on $96,729 initial cash invested.
-22.43%
Cash On Cash
0.54%
Cap Rate
0.09
DSCR
$1,030
Rent
-$1,808
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,030 income − $2,838 expenses = $1,808 out of pocket
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,729
Downpayment
20%
$74,980
Closing costs
1%
$3,749
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$1,030
Total Expenses
$2,838
Mortgage P&I
188%
$1,937
Property Taxes
27%
$276
Home Insurance
13%
$131
HOA
0%
$0
Property Management
15%
$154
CapEx
4%
$41
Vacancy
0%
$0
Maintenance
4%
$41
Other
25%
$258